Condensed Consolidating Financial Statements | NOTE 15: CONDENSED CONSOLIDATING FINANCIAL STATEMENTS Block Financial is a 100% owned subsidiary of the Company. Block Financial is the Issuer and the Company is the full and unconditional Guarantor of the Senior Notes, our 2015 CLOC and other indebtedness issued from time to time. These condensed consolidating financial statements have been prepared using the equity method of accounting. Earnings of subsidiaries are, therefore, reflected in the Company's investment in subsidiaries account. The elimination entries eliminate investments in subsidiaries, related stockholders' equity and other intercompany balances and transactions. CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (in 000s) Six months ended October 31, 2015 H&R Block, Inc. (Guarantor) Block Financial (Issuer) Other Subsidiaries Eliminations Consolidated H&R Block Total revenues $ — $ 38,739 $ 227,515 $ (121 ) $ 266,133 Cost of revenues — 21,565 418,464 (120 ) 439,909 Selling, general and administrative 3,415 17,750 212,875 (1 ) 234,039 Total operating expenses 3,415 39,315 631,339 (121 ) 673,948 Other income 1,730 11,535 1,456 (3,783 ) 10,938 Interest expense on external borrowings — (22,521 ) (235 ) — (22,756 ) Other expenses (248,022 ) (744 ) (25,421 ) 268,992 (5,195 ) Loss from continuing operations before tax benefit (249,707 ) (12,306 ) (428,024 ) 265,209 (424,828 ) Income tax benefit (5,041 ) (761 ) (180,003 ) — (185,805 ) Net loss from continuing operations (244,666 ) (11,545 ) (248,021 ) 265,209 (239,023 ) Net loss from discontinued operations — (5,643 ) — — (5,643 ) Net loss (244,666 ) (17,188 ) (248,021 ) 265,209 (244,666 ) Other comprehensive loss (17,948 ) (8,444 ) (17,948 ) 26,392 (17,948 ) Comprehensive loss $ (262,614 ) $ (25,632 ) $ (265,969 ) $ 291,601 $ (262,614 ) Six months ended October 31, 2014 H&R Block, Inc. (Guarantor) Block Financial (Issuer) Other Subsidiaries Eliminations Consolidated H&R Block Total revenues $ — $ 44,751 $ 223,556 $ (93 ) $ 268,214 Cost of revenues — 22,658 396,853 (88 ) 419,423 Selling, general and administrative — 9,197 185,387 (5 ) 194,579 Total operating expenses — 31,855 582,240 (93 ) 614,002 Other income 2,393 3,672 420 (5,962 ) 523 Interest expense on external borrowings — (27,436 ) (202 ) — (27,638 ) Other expenses (236,039 ) (2,276 ) (19,496 ) 254,325 (3,486 ) Loss from continuing operations before tax benefit (233,646 ) (13,144 ) (377,962 ) 248,363 (376,389 ) Income tax benefit (5,416 ) (9,663 ) (139,232 ) — (154,311 ) Net loss from continuing operations (228,230 ) (3,481 ) (238,730 ) 248,363 (222,078 ) Net income (loss) from discontinued operations — (8,843 ) 2,691 — (6,152 ) Net loss (228,230 ) (12,324 ) (236,039 ) 248,363 (228,230 ) Other comprehensive income 1,400 4,261 1,400 (5,661 ) 1,400 Comprehensive loss $ (226,830 ) $ (8,063 ) $ (234,639 ) $ 242,702 $ (226,830 ) CONDENSED CONSOLIDATING BALANCE SHEETS (in 000s) As of October 31, 2014 H&R Block, Inc. (Guarantor) Block Financial (Issuer) Other Subsidiaries Eliminations Consolidated H&R Block Cash & cash equivalents $ — $ 432,224 $ 195,540 $ (274 ) $ 627,490 Cash & cash equivalents - restricted — 5,431 50,112 — 55,543 Receivables, net 79 84,196 23,430 — 107,705 Deferred tax assets and income taxes receivable — 101,811 95,382 — 197,193 Prepaid expenses and other current assets — 11,760 76,510 — 88,270 Investments in AFS securities — 381,080 100 — 381,180 Total current assets 79 1,016,502 441,074 (274 ) 1,457,381 Mortgage loans held for investment, net — 251,092 — — 251,092 Property and equipment, net — 157 318,068 — 318,225 Intangible assets, net — — 414,045 — 414,045 Goodwill — — 464,182 — 464,182 Deferred tax assets and income taxes receivable — 54,273 (16,336 ) — 37,937 Investments in subsidiaries 675,218 — 53,769 (728,987 ) — Amounts due from affiliates 565,387 10 92,974 (658,371 ) — Other noncurrent assets — 103,199 45,229 — 148,428 Total assets $ 1,240,684 $ 1,425,233 $ 1,813,005 $ (1,387,632 ) $ 3,091,290 Customer banking deposits $ — $ 455,134 $ — $ (274 ) $ 454,860 Accounts payable and accrued expenses 943 4,015 92,147 — 97,105 Accrued salaries, wages and payroll taxes — 2,197 34,018 — 36,215 Accrued income taxes — 47,732 99,268 — 147,000 Current portion of long-term debt — — 772 — 772 Deferred revenue and other current liabilities — 225,247 114,478 — 339,725 Total current liabilities 943 734,325 340,683 (274 ) 1,075,677 Long-term debt — 497,753 7,835 — 505,588 Deferred tax liabilities and reserves for uncertain tax positions — 45,346 106,605 — 151,951 Deferred revenue and other noncurrent liabilities — 2,131 117,267 — 119,398 Amounts due to affiliates 1,065 91,909 565,397 (658,371 ) — Total liabilities 2,008 1,371,464 1,137,787 (658,645 ) 1,852,614 Stockholders' equity 1,238,676 53,769 675,218 (728,987 ) 1,238,676 Total liabilities and stockholders' equity $ 1,240,684 $ 1,425,233 $ 1,813,005 $ (1,387,632 ) $ 3,091,290 CONDENSED CONSOLIDATING BALANCE SHEETS (in 000s) As of April 30, 2015 H&R Block, Inc. (Guarantor) Block Financial (Issuer) Other Subsidiaries Eliminations Consolidated H&R Block Cash & cash equivalents $ — $ 478,077 $ 1,529,553 $ (440 ) $ 2,007,190 Cash & cash equivalents - restricted — 45,098 46,874 — 91,972 Receivables, net — 80,332 87,632 — 167,964 Deferred tax assets and income taxes receivable — 77,418 96,849 — 174,267 Prepaid expenses and other current assets — 7,771 62,512 — 70,283 Investments in AFS securities — 434,924 4,701 — 439,625 Total current assets — 1,123,620 1,828,121 (440 ) 2,951,301 Mortgage loans held for investment, net — 239,338 — — 239,338 Property and equipment, net — 218 311,169 — 311,387 Intangible assets, net — — 432,142 — 432,142 Goodwill — — 441,831 — 441,831 Deferred tax assets and income taxes receivable — 44,788 — (31,327 ) 13,461 Investments in subsidiaries 1,371,677 — 116,870 (1,488,547 ) — Amounts due from affiliates 463,434 134,094 1,058 (598,586 ) — Other noncurrent assets — 81,075 44,885 — 125,960 Total assets $ 1,835,111 $ 1,623,133 $ 3,176,076 $ (2,118,900 ) $ 4,515,420 Customer banking deposits $ — $ 744,681 $ — $ (440 ) $ 744,241 Accounts payable and accrued expenses 1,104 7,672 222,546 — 231,322 Accrued salaries, wages and payroll taxes — 1,946 142,798 — 144,744 Accrued income taxes — 49,529 385,155 — 434,684 Current portion of long-term debt — — 790 — 790 Deferred revenue and other current liabilities — 177,063 145,445 — 322,508 Total current liabilities 1,104 980,891 896,734 (440 ) 1,878,289 Long-term debt — 497,893 7,405 — 505,298 Deferred tax liabilities and reserves for uncertain tax positions — 25,696 148,217 (31,327 ) 142,586 Deferred revenue and other noncurrent liabilities — 1,783 154,515 — 156,298 Amounts due to affiliates 1,058 — 597,528 (598,586 ) — Total liabilities 2,162 1,506,263 1,804,399 (630,353 ) 2,682,471 Stockholders' equity 1,832,949 116,870 1,371,677 (1,488,547 ) 1,832,949 Total liabilities and stockholders' equity $ 1,835,111 $ 1,623,133 $ 3,176,076 $ (2,118,900 ) $ 4,515,420 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in 000s) Six months ended October 31, 2015 H&R Block, Inc. (Guarantor) Block Financial (Issuer) Other Subsidiaries Eliminations Consolidated H&R Block Net cash provided by (used in) operating activities: $ — $ 36,078 $ (638,791 ) $ — $ (602,713 ) Cash flows from investing: Sales, maturities of and payments received on AFS securities — 430,460 3,801 — 434,261 Principal payments on mortgage loans held for investment, net — 17,006 — — 17,006 Capital expenditures — (20 ) (38,759 ) — (38,779 ) Payments made for business acquisitions, net of cash acquired — — (61,846 ) — (61,846 ) Loans made to franchisees — (10,206 ) (75 ) — (10,281 ) Repayments from franchisees — 17,301 172 — 17,473 Intercompany payments/investments in subsidiaries — (1,200,465 ) (1,611,564 ) 2,812,029 — Other, net — 4,854 2,392 — 7,246 Net cash provided by (used in) investing activities — (741,070 ) (1,705,879 ) 2,812,029 365,080 Cash flows from financing: Proceeds from long-term debt — 996,831 — — 996,831 Customer banking deposits, net — (327,145 ) — 440 (326,705 ) Transfer of HRB Bank deposits — (419,028 ) — — (419,028 ) Dividends paid (110,338 ) — — — (110,338 ) Repurchase of common stock, including shares surrendered (1,517,786 ) — — — (1,517,786 ) Proceeds from exercise of stock options 16,875 — — — 16,875 Intercompany borrowings 1,611,564 — 1,200,465 (2,812,029 ) — Other, net (315 ) (16,879 ) (20,626 ) — (37,820 ) Net cash provided by (used in) financing activities — 233,779 1,179,839 (2,811,589 ) (1,397,971 ) Effects of exchange rates on cash — — (10,905 ) — (10,905 ) Net decrease in cash and cash equivalents — (471,213 ) (1,175,736 ) 440 (1,646,509 ) Cash and cash equivalents at beginning of the period — 478,077 1,529,553 (440 ) 2,007,190 Cash and cash equivalents at end of the period $ — $ 6,864 $ 353,817 $ — $ 360,681 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in 000s) Six months ended October 31, 2014 H&R Block, Inc. (Guarantor) Block Financial (Issuer) Other Subsidiaries Eliminations Consolidated H&R Block Net cash provided by (used in) operating activities: $ — $ 55,612 $ (683,189 ) $ — $ (627,577 ) Cash flows from investing: Sales, maturities of and payments received on AFS securities — 49,013 — — 49,013 Principal payments on mortgage loans held for investment, net — 13,451 — — 13,451 Capital expenditures — (119 ) (70,808 ) — (70,927 ) Payments made for business acquisitions, net of cash acquired — — (94,230 ) — (94,230 ) Loans made to franchisees — (18,180 ) (71 ) — (18,251 ) Repayments from franchisees — 29,404 233 — 29,637 Intercompany payments/investments in subsidiaries — 400,000 (109,031 ) (290,969 ) — Other, net — 4,372 6,213 — 10,585 Net cash provided by (used in) investing activities — 477,941 (267,694 ) (290,969 ) (80,722 ) Cash flows from financing: Repayments of long-term debt — (400,000 ) — — (400,000 ) Customer banking deposits, net — (317,095 ) — 826 (316,269 ) Dividends paid (109,871 ) — — — (109,871 ) Repurchase of common stock, including shares surrendered (10,247 ) — — — (10,247 ) Proceeds from exercise of stock options 14,477 — — — 14,477 Intercompany borrowings 105,641 3,390 (400,000 ) 290,969 — Other, net — — (23,392 ) — (23,392 ) Net cash used in financing activities — (713,705 ) (423,392 ) 291,795 (845,302 ) Effects of exchange rates on cash — — (4,216 ) — (4,216 ) Net decrease in cash and cash equivalents — (180,152 ) (1,378,491 ) 826 (1,557,817 ) Cash and cash equivalents at beginning of the period — 612,376 1,574,031 (1,100 ) 2,185,307 Cash and cash equivalents at end of the period $ — $ 432,224 $ 195,540 $ (274 ) $ 627,490 |